Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.44% first-year return on $264k initial cash invested.
-21.44%
Cash On Cash
1.3%
Cap Rate
0.22
DSCR
$3,564
Rent
-$4,721
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,564 income − $8,285 expenses = $4,721 out of pocket
Investment Breakdown
|
Purchase Price
$1173k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$235k
Closing costs
1%
$11,728
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,564
Total Expenses
$8,285
Mortgage P&I
164%
$5,853
Property Taxes
8%
$300
Home Insurance
12%
$420
HOA
0%
$0
Property Management
15%
$535
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$891